	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,080	£19,366	£19,657	£20,148	£20,652	£98,903
Total Expenses	£15,491	£15,570	£15,640	£15,731	£15,824	£78,255
Profit Before Tax	£3,589	£3,797	£4,017	£4,417	£4,828	£20,648
Profit After Tax	£2,907	£3,075	£3,254	£3,578	£3,911	£16,725
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£2,911	£10,275	£16,106	£20,681	£15,826	£65,798
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%